Valuation Netbay Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-08-11			5-day change	1st Jan Change
12.10 ^THB	-5.47%		-9.70%	-43.19%

Aug. 10	Netbay Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
May. 14	Netbay Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,720	5,000	4,960	3,400	4,260	2,420	-	-
Change	-	5.93%	-0.8%	-31.45%	25.29%	-43.19%	-	-
Enterprise Value (EV) ¹	4,720	4,938	4,878	3,292	4,068	2,214	2,097	2,043
Change	-	4.62%	-1.22%	-32.5%	23.57%	-45.58%	-5.27%	-2.57%
P/E	28.4x	29.4x	27.6x	15.7x	16x	16.1x	9.76x	8.83x
PBR	9.79x	-	-	-	-	-	-	-
PEG	-	12.2x	4.69x	0.8x	0.7x	-0.4x	0.1x	0.8x
Capitalization / Revenue	11.8x	10.9x	10.2x	5.85x	5.85x	4.45x	3.08x	2.84x
EV / Revenue	11.8x	10.8x	10x	5.66x	5.59x	4.07x	2.67x	2.4x
EV / EBITDA	23.4x	21.9x	20.6x	11.1x	11.2x	9.97x	6.04x	5.36x
EV / EBIT	25.2x	23.3x	22.1x	12.1x	12.2x	11.7x	6.72x	5.94x
EV / FCF	23.1x	36.8x	25.1x	27.2x	14.7x	12.4x	8.22x	7.25x
FCF Yield	4.33%	2.72%	3.98%	3.67%	6.82%	8.04%	12.2%	13.8%
Dividend per Share ²	0.7945	0.8162	0.8983	1.179	1.579	0.67	1.12	1.23
Rate of return	3.37%	3.26%	3.62%	6.94%	7.41%	5.54%	9.26%	10.2%
EPS ²	0.83	0.85	0.9	1.08	1.33	0.75	1.24	1.37
Distribution rate	95.7%	96%	99.8%	109%	119%	89.3%	90.3%	89.8%
Net sales ¹	400.5	457.2	487.4	581.5	728.2	544	786	853
EBITDA ¹	201.9	225.5	236.6	296.7	364.3	222	347	381
EBIT ¹	187.1	211.7	220.8	271	333.7	189	312.1	343.9
Net income ¹	165.6	169.7	180.3	215.9	265.6	150	248	273
Net Debt ¹	-	-61.81	-82.15	-107.6	-191.5	-206	-322.7	-376.7
Reference price ²	23.60	25.00	24.80	17.00	21.30	12.10	12.10	12.10
Nbr of stocks (in thousands)	200,000	200,000	200,000	200,000	200,000	200,000	-	-
Announcement Date	2/24/22	2/23/23	2/22/24	2/21/25	2/25/26	-	-	-

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SALESFORCE, INC.	24.14x	4.07x	10.47x	0.86%	158B
CLOUDFLARE, INC.	-590.7x	37.61x	154.52x	-.--%	111B
COREWEAVE, INC.	-17.69x	7.26x	12.57x	-.--%	59.42B
NUTANIX, INC.	60.46x	5.83x	23.16x	-.--%	17.48B
DYNATRACE, INC.	59.61x	5.66x	18.4x	-.--%	14.32B
DIGITALOCEAN HOLDINGS, INC.	236.48x	12.84x	32.88x	-.--%	15.68B
D-WAVE QUANTUM INC.	-53.66x	170.37x	-58.34x	-	7.72B
QUALYS, INC.	32.81x	7.9x	17.35x	-.--%	6.47B
IONOS GROUP SE	17.12x	3.52x	9.34x	-.--%	5.04B
Average	-25.72x	28.34x	24.48x	0.11%	43.93B
Weighted average by Cap.	-144.77x	17.74x	51.68x	0.35%